M11-7 Calculating Net Present Value, Predicting Internal Rate of Retum [LO 11-3, 11-4] aughn Company has tthe following inforrmation about a petential capital investment hn Company has the Annual cash inflaw Expached Iifn Cost af capital 430 000 $ B000 10 yaars 15% 1. Calculate the net present value of this project ue alue of S1 Present Value of $t. Fudture Value Annuity or $1, Present Value Annuty or S1 )(Use appropriate factors) from the tables provided. Round the final answer to nearest whole dollar.) t Value TABLE 11.1A Future Value of $1 1.0000 1.0200 1.0404 375% 1.0000 1.0375 1.0000 1.0400 1.0816 1.0425 1.0500 1.1025 1.0609 1.0927 1.1449 3 1.1330 1.0824 1.1041 1.1262 1.1487 1.1587 1.2021 1.2472 1.2939 1.3425 1.3928 14450 2.0882 1.2625 1.3382 1.3605 1.4693 1.2313 1.2837 1.3382 1.3951 1.1593 1.2653 1.3401 1.4071 1.4775 1.5513 1.6289 2.6533 1.5007 1.6058 1.2668 1.3048 1.3439 1.3686 1.4233 1.4802 1.5036 1.5938 1.6895 1.7906 3.2071 1.8385 1.9672 3.8697 2.1589 4.6610 20 1.4859 2.2989 Periods 1.0000 1.2000 1.2500 1.5625 1.9531 2.4414 3.0518 3.8147 4.7684 5.9605 7.4506 9.3132 86.7362 1.2100 1.3310 1.4641 1.2321 1.3676 1.3225 1.5209 2 1.2769 1.4429 1.6305 1.8424 1.2996 1.2950 1.4049 1.7623 2.2107 2.7731 1.7280 2.0736 2.4883 2.9860 3.5832 4.2998 5.1598 4 1.5386 2.0114 2.3131 1.8280 1.9926 2.1719 2.3674 1.7716 1.9487 2.1436 2.3579 2.5937 6.7275 2.1950 2.5023 2.8526 3.2519 3.7072 13.7435 2.3526 2.6584 2.0762 2.3045 2.5580 2.8394 8.0623 3.0590 3.5179 4.0456 16.3665 3.1058 3.3946 11.5231 20 38.3376 TABLE 11.2A Present Value of $1 0.9804 0.9612 0.9423 0.9238 0.9057 0.8880 0.8706 0.8535 0.8368 0.8203 0.6730 0.9639 0.9290 0.9592 0.9201 0.8826 0.9346 0.8734 0.9259 0.8573 0.7938 0.7350 0.9524 0.9426 0.8900 0.8396 0.7921 0.7473 2 0.9246 0.8638 0.8227 0.7835 0.7462 0.7107 0.6768 0.8885 0.8626 0.8375 0.8631 0.8548 0.8219 0.7903 0.7599 0.7307 0.7026 0.6756 0.4564 4 0.7629 0.8121 0.7790 0.7473 0.7168 0.6302 0.5835 0.5403 0.5002 0.4632 0.7728 0.7449 0.6227 0.5820 0.7894 0.6274 0.5919 0.7441 0.5537 0.6920 0.4789 0.6595 0.4350 20 0.3769 0.3118 20% 0.9009 0.8116 0.8929 0.7972 0.8696 0.7561 0.6575 0.5718 0.4972 0.4323 0.3759 0.3269 0.2843 0.2472 0.8333 0.6944 0.5787 0.4823 0.4019 0.3349 0.9091 0.8850 0.7831 0.6931 0.6133 2 0.8417 0.7695 0.7084 0.6499 0.4096 0.3277 0.2621 0.2097 0.6830 0.6355 0.6587 0.5935 0.5346 0.4817 04339 0.3909 0.3522 0.5921 0.5645 0.4803 0.4556 0.3996 0.3506 0.3075 0.2697 0.4523 0.4665 0.4241 0.3855 0.1486 0.5019 0.2326 0.1342 0.4224 0.3220 0.1037 0.2946 20 0.0261 560859397 169866 159532 11123 9197 997308 571 024716298 1234578013 1235792605 7 2 5 7 3475 873 2 7 - 12346813602 1234568913 611558339 0135 149657203 1234568912 - 12346803691 3 8 75994 9 7449 1234567902 1 1234680258 653 2 4 7774 582 2 2 1. 2 3 4 5 6 7 9 0 29 1-1. 2 3 4 6802472 734 4 7 0123581480 1 97817 1 1234679146 1234567901 0162954 7577 9567 9 8148 3937 1361744592 - 12346791357 1234567801 2 8 8 7 259520011 2 12345678904 12345791351 1115 1234567890 12345678900 e TABLE 11.4A Present Value of Annuity of $1 0.9709 2.8286 4.5797 6.2303 375% 0.9639 2.7883 0.9524 1.8594 2.7232 0.9259 1.7833 2.5771 3.3121 3.9927 0.9592 1.8794 2.7620 0.9804 2.6730 3.4651 4.2124 4.9173 5.5824 6.2098 6.8017 7.3601 11.4699 0.9346 1.8080 2.6243 3.3872 4.1002 4.7665 5.3893 5.9713 2.8839 3.8077 2.7751 4.4207 5.1997 5.9470 6.6638 7.3513 8.0109 13.2944 5.6014 6.4720 7.3255 5.2851 6.0579 6.8028 7.5208 6.0021 6.7327 7.4353 4.3295 5.0757 5.7864 7.0197 5.7466 6.2469 7.1078 .0236 10.5940 8.9826 8.5302 14.8775 13.5903 12.4622 9.8181 0.8550 1.6681 2.3612 2.9745 3.5172 3.9975 4.4226 4.7988 0.8772 1.6467 2.3216 0.9174 0.9091 1.7355 2.4869 3.1699 3.7908 4.3553 0.8929 0.8333 1.5278 2.5887 3.3255 3.8372 4.1925 2.5313 3.2397 3.8897 2.4437 3.1024 3.6959 4.2305 4.7122 5.1461 5.5370 5.8892 7.9633 2.4018 3.0373 3.6048 2.2832 2.8550 3.3522 3.7845 3.4331 3.8887 4.2883 4.6389 4.9464 5.2161 6.6231 2.6893 4.5638 5.0330 5.5348 5.3349 5.7590 5.3282 5.6502 7.4694 5.4262 7.0248 4.7716 5.0188 6.2593 3.5705 3.9539 20 9.1285 4.8696 There is one payment each period